Calibre Mining Corp
TSX:CXB

Watchlist Manager
Calibre Mining Corp Logo
Calibre Mining Corp
TSX:CXB
Watchlist
Price: 2.99 CAD Market Closed
Market Cap: 2.5B CAD

Relative Value

The Relative Value of one CXB stock under the Base Case scenario is 5.73 CAD. Compared to the current market price of 2.99 CAD, Calibre Mining Corp is Undervalued by 48%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CXB Relative Value
Base Case
5.73 CAD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
42
Median 3Y
1.7
Median 5Y
1.4
Industry
2
Forward
1.9
vs History
17
vs Industry
4
Median 3Y
16.7
Median 5Y
8.8
Industry
18.8
Forward
8.3
vs History
12
vs Industry
16
Median 3Y
5
Median 5Y
4.8
Industry
11.1
vs History
vs Industry
2
Median 3Y
-8.7
Median 5Y
7.9
Industry
18.3
vs History
19
vs Industry
32
Median 3Y
1.3
Median 5Y
1.3
Industry
2.1
vs History
14
vs Industry
41
Median 3Y
2.1
Median 5Y
1.2
Industry
2.4
Forward
2.1
vs History
17
vs Industry
21
Median 3Y
7.5
Median 5Y
3.9
Industry
8.2
vs History
17
vs Industry
17
Median 3Y
6.2
Median 5Y
3.4
Industry
12.1
Forward
4.3
vs History
17
vs Industry
11
Median 3Y
9.7
Median 5Y
4.6
Industry
14.9
Forward
4.5
vs History
12
vs Industry
17
Median 3Y
6.2
Median 5Y
4.5
Industry
12.3
vs History
vs Industry
8
Median 3Y
-8.4
Median 5Y
-6.5
Industry
16.8
vs History
19
vs Industry
39
Median 3Y
1
Median 5Y
1
Industry
1.9

Multiples Across Competitors

CXB Competitors Multiples
Calibre Mining Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Calibre Mining Corp
TSX:CXB
2.6B CAD 2.4 32.4 7.1 11.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 767.7 36 623.5 20 204.1 23 185.5
ZA
Gold Fields Ltd
JSE:GFI
653.9B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
211.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
839.3B CNY 2.6 18.4 16.4 16.4
US
Newmont Corporation
NYSE:NEM
108.5B USD 5 15.1 9.1 11.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
117.9B CAD 8.1 24.8 12.2 16
AU
Greatland Gold PLC
ASX:GGP
113.5B AUD 59 167.7 120.8 135.5
CA
Barrick Gold Corp
TSX:ABX
100.3B CAD 5 20.3 8.7 11.1
CA
Barrick Mining Corp
F:ABR0
61.5B EUR 4.9 20.1 8.6 11
CA
Wheaton Precious Metals Corp
TSX:WPM
73.3B CAD 29.1 53.2 38.8 49.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Calibre Mining Corp
TSX:CXB
Average EV/EBITDA: 2 269.5
7.1
46%
0.2
RU
P
Polyus PJSC
LSE:PLZL
20 204.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.4
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.1
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.2
27%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
120.8
-5%
N/A
CA
Barrick Gold Corp
TSX:ABX
8.7
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.6
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.8
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Calibre Mining Corp
TSX:CXB
Average EV/EBIT: 2 605.4
11.6
67%
0.2
RU
P
Polyus PJSC
LSE:PLZL
23 185.5
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.4
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.6
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
135.5
-3%
N/A
CA
Barrick Gold Corp
TSX:ABX
11.1
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49.5
28%
1.8